image
Dynagas LNG Partners LP DLNG
Energy - Oil & Gas Midstream - NYSE - GR
Watchlist
$ 3.58
-3.24 %
$ 132 M
Market Cap
3.41
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one DLNG stock under the worst case scenario is HIDDEN Compared to the current market price of 3.58 USD, Dynagas LNG Partners LP is HIDDEN

DLNG Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one DLNG stock under the base case scenario is HIDDEN Compared to the current market price of 3.58 USD, Dynagas LNG Partners LP is HIDDEN

DLNG Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one DLNG stock under the best case scenario is HIDDEN Compared to the current market price of 3.58 USD, Dynagas LNG Partners LP is HIDDEN

DLNG Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart DLNG

image
1M -10%
6M -5%
1Y 21%
3Y -4%
5Y 220.0%
All
$5.6$5.6$5.4$5.4$5.2$5.2$5.0$5.0$4.8$4.8$4.6$4.6$4.4$4.4$4.2$4.2$4.0$4.0$3.8$3.8$3.6$3.6$3.4$3.415 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
156 M REVENUE
-2.54%
Growth Rates
1Year -2.54%
3Years 4.33%
5Years 3.62%
7Years 1.70%
10Years 3.86%
77.4 M OPERATING INCOME
19.63%
Growth Rates
1Year 19.63%
3Years 6.21%
5Years 5.26%
7Years 2.77%
10Years 1.82%
51.6 M NET INCOME
43.92%
Growth Rates
1Year 43.92%
3Years -1.06%
5Years 70.19%
7Years 16.86%
10Years 0.20%
92.2 M OPERATING CASH FLOW
43.12%
Growth Rates
1Year 43.12%
3Years 5.01%
5Years 16.37%
7Years 6.49%
10Years 1.89%
-27 K INVESTING CASH FLOW
99.36%
Growth Rates
1Year 99.36%
3Years 0.00%
5Years 0.00%
7Years 0.00%
10Years 61.77%
-97.7 M FINANCING CASH FLOW
-47.47%
Growth Rates
1Year -47.47%
3Years -19.30%
5Years -2.38%
7Years -10.21%
10Years -2.60%
41.7 M REVENUE
6.64%
Growth Rates
1Year -2.54%
3Years 4.33%
5Years 3.62%
7Years 1.70%
10Years 3.86%
19.4 M OPERATING INCOME
-2.07%
Growth Rates
1Year 19.63%
3Years 6.21%
5Years 5.26%
7Years 2.77%
10Years 1.82%
14.1 M NET INCOME
-6.48%
Growth Rates
1Year 43.92%
3Years -1.06%
5Years 70.19%
7Years 16.86%
10Years 0.20%
32.5 M OPERATING CASH FLOW
26.82%
Growth Rates
1Year 43.12%
3Years 5.01%
5Years 16.37%
7Years 6.49%
10Years 1.89%
0 INVESTING CASH FLOW
0.00%
Growth Rates
1Year 99.36%
3Years 0.00%
5Years 0.00%
7Years 0.00%
10Years 61.77%
-16.3 M FINANCING CASH FLOW
-78.63%
Growth Rates
1Year -47.47%
3Years -19.30%
5Years -2.38%
7Years -10.21%
10Years -2.60%
Balance Sheet Dynagas LNG Partners LP
image
Current Assets 79.4 M
Cash & Short-Term Investments 68.2 M
Receivables 0
Other Current Assets 11.2 M
Non-Current Assets 768 M
Long-Term Investments 0
PP&E 765 M
Other Non-Current Assets 2.54 M
8.05 %90.33 %Total Assets$847.2m
Current Liabilities 40.9 M
Accounts Payable 0
Short-Term Debt 0
Other Current Liabilities 40.9 M
Non-Current Liabilities 321 M
Long-Term Debt 321 M
Other Non-Current Liabilities 699 K
11.30 %88.51 %Total Liabilities$362.4m
EFFICIENCY
Earnings Waterfall Dynagas LNG Partners LP
image
Revenue 156 M
Cost Of Revenue 38.1 M
Gross Profit 118 M
Operating Expenses 40.9 M
Operating Income 77.4 M
Other Expenses 25.8 M
Net Income 51.6 M
160m160m140m140m120m120m100m100m80m80m60m60m40m40m20m20m00156m(38m)118m(41m)77m(26m)52mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
75.65% GROSS MARGIN
75.65%
Averages
1Year 75.65%
3Years 54.16%
5Years 53.93%
7Years 52.98%
10Years 55.25%
49.50% OPERATING MARGIN
49.50%
Averages
1Year 49.50%
3Years 32.37%
5Years 38.18%
7Years 39.76%
10Years 44.51%
32.99% NET MARGIN
32.99%
Averages
1Year 32.99%
3Years 29.18%
5Years 25.19%
7Years 12.66%
10Years 18.18%
10.64% ROE
10.64%
Averages
1Year 10.64%
3Years 9.55%
5Years 8.58%
7Years 3.89%
10Years 6.72%
6.09% ROA
6.09%
Averages
1Year 6.09%
3Years 4.84%
5Years 4.00%
7Years 2.14%
10Years 2.81%
9.60% ROIC
9.60%
Averages
1Year 9.60%
3Years 6.10%
5Years 5.27%
7Years -8.61%
10Years -6.13%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Dynagas LNG Partners LP
image
100m100m50m50m00(50m)(50m)(100m)(100m)(150m)(150m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 51.6 M
Depreciation & Amortization 33.4 M
Capital Expenditures -27 K
Stock-Based Compensation 0
Change in Working Capital 3.82 M
Others 7.81 M
Free Cash Flow 92.1 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Dynagas LNG Partners LP
image
Wall Street analysts predict an average 1-year price target for DLNG of $4.5 , with forecasts ranging from a low of $4.5 to a high of $4.5 .
DLNG Lowest Price Target Wall Street Target
4.5 USD 25.70%
DLNG Average Price Target Wall Street Target
4.5 USD 25.70%
DLNG Highest Price Target Wall Street Target
4.5 USD 25.70%
Price
Max Price Target
Min Price Target
Average Price Target
665555444433May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26
4. DIVIDEND ANALYSIS
2.51% DIVIDEND YIELD
0.049 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.80001.80001.60001.60001.40001.40001.20001.20001.00001.00000.80000.80000.60000.60000.40000.40000.20000.20000.00000.00000.4220.42250.42250.42250.06250.4220.42250.42250.250.06250.42250.42250.42250.250.42251.690.42251.690.251.520.970.130.050.0020152015201620162017201720182018201920192024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Dynagas LNG Partners LP
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Dynagas LNG Partners: Floating Rate Preferreds Still Yield ~10% Dynagas LNG Partners owns LNG vessels with a charter backlog of nearly six years, generating about $1B in total revenue, but with a Russia-related risk. Preferred shares offer a safer investment, with Series A providing a fixed dividend and Series B tied to 3M SOFR, yielding around 10%. Dynagas reported strong cash flows and well-covered preferred dividends, with a net profit of $14.1M and minimal capex in FY 2024. seekingalpha.com - 2 weeks ago
Dynagas LNG Partners LP Reports Results for the Three and Twelve Months Ended December 31, 2024 ATHENS, Greece, March 06, 2025 (GLOBE NEWSWIRE) -- Dynagas LNG Partners LP (NYSE: “DLNG”) (the “Partnership”), an owner and operator of liquefied natural gas (“LNG”) carriers, today announced its results for the three and twelve months ended December 31, 2024. Twelve months Highlights: Net Income and Earnings per common unit (basic and diluted) of $51.6 million and $1.05, respectively; Adjusted Net Income(1) of $54.2 million and Adjusted Earnings per common unit(1) (basic and diluted) of $1.12; Adjusted EBITDA(1) $115.0 million; and 100% fleet utilization( 2). globenewswire.com - 1 month ago
Dynagas LNG Partners LP Announces Date for the Release of the Fourth Quarter 2024 Results ATHENS, Greece, Feb. 27, 2025 (GLOBE NEWSWIRE) -- Dynagas LNG Partners LP (NYSE: “DLNG”) (“Dynagas Partners” or the “Partnership”), an owner and operator of LNG carriers, today announced that it will release its financial results for the fourth quarter results ended December 31, 2024, before market opens in New York on Thursday, March 6, 2025. globenewswire.com - 1 month ago
Dynagas: Large Backlog, Unit Repurchases, And Net Income Growth Explosion Dynagas: Large Backlog, Unit Repurchases, And Net Income Growth Explosion seekingalpha.com - 1 month ago
Dynagas LNG Partners LP Announces Cash Distribution for the Quarter Ended December 31, 2024 of $0.049 Per Unit ATHENS, Greece, Feb. 10, 2025 (GLOBE NEWSWIRE) -- Dynagas LNG Partners LP (the “Partnership”) (NYSE: “DLNG”), an owner and operator of LNG carriers, today announced that its Board of Directors has declared a quarterly cash distribution with respect to the quarter ended December 31, 2024 of $0.049 per unit. The cash distribution is payable on or about February 27, 2025 to all unit holders of record as of February 24, 2025. globenewswire.com - 1 month ago
Dynagas LNG Partners LP Declares Cash Distribution on its Series B Preferred Units ATHENS, Feb. 04, 2025 (GLOBE NEWSWIRE) -- Dynagas LNG Partners LP (the “Partnership”) (NYSE: DLNG), an owner and operator of liquefied natural gas (“LNG”) carriers, today announced that its Board of Directors has declared a cash distribution of $0.677286319 per unit on its Series B Fixed to Floating Cumulative Redeemable Perpetual Preferred Units (the “Series B Preferred Units”) (NYSE: DLNG PR B) for the period from and including November 22, 2024 to and including February 23, 2025 (the “Distribution Period”). globenewswire.com - 2 months ago
LNG Shipping Stocks: Sideways Cruises The UP World LNG Shipping Index (UPI) gained 0.40%, while the S&P 500 lost 1%, reflecting stable market conditions and cold weather in Europe. LNG tankers are diverting from Asia to Europe due to lower gas consumption in Asia and higher demand in Europe. Spot rates for LNG shipping are falling, with rates below operating costs, impacting companies like Awilco LNG and Chevron negatively. seekingalpha.com - 2 months ago
Dynagas LNG Partners LP Declares Cash Distribution on Its Series A Preferred Units ATHENS, Greece, Jan. 22, 2025 (GLOBE NEWSWIRE) -- Dynagas LNG Partners LP (the “Partnership”) (NYSE: “DLNG”), an owner and operator of LNG carriers, today announced that its Board of Directors has declared a cash distribution of $0.5625 per unit on its Series A Cumulative Redeemable Perpetual Preferred Units (the “Series A Preferred Units”) (NYSE: DLNG PR A) for the period from November 12, 2024 to February 11, 2025. globenewswire.com - 2 months ago
Dynagas LNG: An 8.8% Preferred Dividend Yield From LNG Vessels Dynagas LNG Partners reinstated dividends after refinancing debt, removing constraints on capital allocation, and maintaining strong cash flows. Q3 2024 results show $19.8M operating income and $15.1M net profit, with a net debt reduction to $280M. Preferred shares offer attractive dividends. Series A has a fixed 9% yield, while Series B offers a floating rate tied to 3M SOFR. seekingalpha.com - 2 months ago
Dynagas (DLNG) is on the Move, Here's Why the Trend Could be Sustainable Dynagas (DLNG) made it through our "Recent Price Strength" screen and could be a great choice for investors looking to make a profit from stocks that are currently on the move. zacks.com - 3 months ago
Dynagas LNG Partners LP Announces Results of 2024 Annual Meeting of Limited Partners ATHENS, Greece, Dec. 06, 2024 (GLOBE NEWSWIRE) -- Dynagas LNG Partners LP (the “Partnership”) (NYSE: “DLNG”), an owner and operator of liquefied natural gas carriers, conducted its Annual Meeting of Limited Partners on November 29, 2024, in Athens, Greece. The following resolutions were approved: globenewswire.com - 4 months ago
LNG Shipping Stocks: An Uncertain Future Amid Spot Rate Pressures The LNG shipping sector faces challenges with declining UPI TCE rates and pressured spot rates, exacerbated by rising gas prices and market uncertainties. Tankers are being diverted to Europe and potentially used for floating storage, which may stabilize or reverse spot rate declines. Key players like Tsakos Energy Navigation and Flex LNG experienced significant losses, while New Fortress Energy and Awilco LNG saw gains, indicating a mixed industry outlook. seekingalpha.com - 4 months ago
8. Profile Summary

Dynagas LNG Partners LP DLNG

image
COUNTRY GR
INDUSTRY Oil & Gas Midstream
MARKET CAP $ 132 M
Dividend Yield 2.51%
Description Dynagas LNG Partners LP, through its subsidiaries, operates in the seaborne transportation industry worldwide. The company owns and operates liquefied natural gas (LNG) carriers. As of April 29, 2022, its fleet consisted of six LNG carriers with an aggregate carrying capacity of approximately 914,100 cubic meters. Dynagas GP LLC serves as the general partner of Dynagas LNG Partners LP. The company was incorporated in 2013 and is headquartered in Athens, Greece.
Contact Poseidonos Avenue and Foivis 2 Street, Athens, 166 74 https://www.dynagaspartners.com
IPO Date Nov. 13, 2013
Employees 0
Officers Mr. Tony Lauritzen Chief Executive Officer & Director Mr. Michael Gregos Chief Financial Officer